Flat NW9 2 beds 2 baths

Celeste House, 1 Caversham Road, Beaufort Park, London NW9

London, England · NW9

Initial Investment

First Year

£149,150First Year

Profit From Rental Income

After 5 Years

£24,389

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,382

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,640	£30,085	£30,837	£31,608	£32,556	£154,725
Total Expenses	£24,639	£24,763	£24,913	£25,066	£25,234	£124,614
Profit Before Tax	£5,001	£5,322	£5,924	£6,542	£7,322	£30,110
Profit After Tax	£4,051	£4,311	£4,799	£5,299	£5,930	£24,389
Change In Property Value	£5	£5	£9,180	£16,387	£21,806	£47,382
Net Return	£4,056	£4,315	£13,979	£21,686	£27,736	£71,771
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change